| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 621.00K | $ 1.52M | $ 395.00K | $ 0.00 |
| Gross Profit | $ -985.00K | $ -934.00K | $ -415.00K | $ -3.66M | $ -122.00K |
| Operating Income | $ -10.56M | $ -9.86M | $ -11.63M | $ -11.96M | $ -9.33M |
| EBITDA | $ -6.19M | $ -9.26M | $ -10.70M | $ -9.83M | $ -8.39M |
| Net Income | $ -6.77M | $ -9.65M | $ -11.07M | $ -11.02M | $ -9.48M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.10M | $ 3.18M | $ 6.51M | $ 8.28M | $ 2.33M |
| Total Assets | $ 11.91M | $ 10.59M | $ 12.38M | $ 14.60M | $ 9.02M |
| Total Debt | $ 4.82M | $ 5.61M | $ 6.65M | $ 3.41M | $ 6.07M |
| Net Debt | $ 722.00K | $ 2.42M | $ 139.00K | $ -4.87M | $ 3.74M |
| Total Liabilities | $ 7.43M | $ 7.71M | $ 9.72M | $ 9.05M | $ 9.33M |
| Stockholders' Equity | $ 4.49M | $ 2.88M | $ 4.63M | $ 5.54M | $ -306.15K |
| Cash Flow | |||||
| Free Cash Flow | $ -9.85M | $ -9.58M | $ -11.57M | $ -8.26M | $ -3.84M |
| Operating Cash Flow | $ -9.51M | $ -6.92M | $ -10.10M | $ -8.02M | $ -3.40M |
| Investing Cash Flow | $ -422.00K | $ -2.61M | $ -1.36M | $ -238.00K | $ -360.00K |
| Financing Cash Flow | $ 10.94M | $ 6.36M | $ 11.20M | $ 14.20M | $ 5.72M |